23 Rain Lily Lane, Brampton

$649,900
23 Rain Lily Lane

$649,900

New
15d
Att/Row/Townhouse2-Storey

23 Rain Lily Lane, Brampton

Total Monthly Obligation $3,350

Beds
3
Baths
3
Park
2
Sqft
1100-1500
DOM
15d
Score
21
Yield
5.5%
Cash on Cash
-0.6%
Cap Rate
4.4%
5Y IRR
15.1%
10Y IRR
14.2%
Property Type-Att/Row/Townhouse
MLS® Number-W13876190
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-14.83 × 131.96 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,238 (2025)
Parking-2 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX GOLD REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Sandringham-Wellington
Title-Residential Freehold

No agent assigned

Excellent opportunity for first-time home buyers! This spacious 3-bedroom quad townhouse is located in the highly sought-after Springdale community on a child-safe street. Conveniently situated within walking distance to schools, parks, shopping, public transit and Brampton Civic Hospital. The home features a large foyer, spacious living and dining areas and a beautifully renovated kitchen with a bright breakfast area. The upper level offers three generous-sized bedrooms, providing plenty of space for the growing family. The finished basement adds valuable living space with a cozy family room featuring a fireplace, a 3-piece bathroom and endless possibilities for entertaining or relaxing. Enjoy the private, low-maintenance backyard complete with a concrete patio and gazebo-perfect for summer gatherings. The extra-long driveway accommodates two full-size vehicles, making parking a breeze. An exceptional value in one of Brampton's most desirable neighborhoods-don't miss this fantastic opportunity!

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$519,920
Land Transfer Taxes$9,473
Legal Fees (Est.)
$
Total cash required for closing$140,953

Total Monthly Obligation

$3,350/mo
Mortgage $2,622
Monthly Loss $2,660
Principal$690
Interest$1,932
Property Tax$353
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-5.8%2
5-Year IRR
11.1%43
10-Year IRR
11.4%
Returns Index
22.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$35,700/yr
NOI
$23,392/yr
Net Cash Flow
-$672/mo
Cash Margin
-22.6%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7412
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo47
Risk Index
25.7/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 23 Rain Lily Lane

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.